Draft regulation Impact Statement for Underrun Protection a draft statement inviting discussion and comments from parties affected by the proposed heavy commercial vehicle safety initiative January 2007 Report Documentation Page



Download 5.27 Mb.
Page34/50
Date05.05.2018
Size5.27 Mb.
#47808
1   ...   30   31   32   33   34   35   36   37   ...   50

Scenario C0



Rigid Trucks

Front

 

Side

 

Rear

Period

Rate

Multiplier

PV Benefits

Cost

BCR

 

PV Benefits

Cost

BCR

 

PV Benefits

Cost

BCR

 

 

 

 

 

 

 

 

 

 

 

 

 

 

10

4%

0.4190

$11,536,488

$4,266,944

2.704

 

$2,436,320

$6,140,292

0.397

 

$1,371,570

$7,496,245

0.1830

10

5%

0.4000

$11,013,434

$4,266,944

2.581

 

$2,325,860

$6,140,292

0.379

 

$1,309,384

$7,496,245

0.1747

10

6%

0.3823

$10,527,319

$4,266,944

2.467

 

$2,223,200

$6,140,292

0.362

 

$1,251,590

$7,496,245

0.1670

10

7%

0.3659

$10,074,957

$4,266,944

2.361

 

$2,127,669

$6,140,292

0.347

 

$1,197,809

$7,496,245

0.1598

10

12%

0.2988

$8,228,097

$4,266,944

1.928

 

$1,737,642

$6,140,292

0.283

 

$978,236

$7,496,245

0.1305

 

 

 

 

 

 

 

 

 

 

 

 

 

 

15

4%

0.5769

$15,885,445

$4,266,944

3.723

 

$3,354,750

$6,140,292

0.546

 

$1,888,617

$7,496,245

0.2519

15

5%

0.5396

$14,858,404

$4,266,944

3.482

 

$3,137,856

$6,140,292

0.511

 

$1,766,512

$7,496,245

0.2357

15

6%

0.5059

$13,931,287

$4,266,944

3.265

 

$2,942,063

$6,140,292

0.479

 

$1,656,287

$7,496,245

0.2209

15

7%

0.4755

$13,092,480

$4,266,944

3.068

 

$2,764,921

$6,140,292

0.450

 

$1,556,562

$7,496,245

0.2076

15

12%

0.3600

$9,911,454

$4,266,944

2.323

 

$2,093,139

$6,140,292

0.341

 

$1,178,370

$7,496,245

0.1572

 

 

 

 

 

 

 

 

 

 

 

 

 

 

20

4%

0.6593

$18,155,277

$4,266,944

4.255

 

$3,834,102

$6,140,292

0.624

 

$2,158,476

$7,496,245

0.2879

20

5%

0.6093

$16,777,055

$4,266,944

3.932

 

$3,543,044

$6,140,292

0.577

 

$1,994,620

$7,496,245

0.2661

20

6%

0.5649

$15,555,947

$4,266,944

3.646

 

$3,285,165

$6,140,292

0.535

 

$1,849,443

$7,496,245

0.2467

20

7%

0.5255

$14,470,571

$4,266,944

3.391

 

$3,055,951

$6,140,292

0.498

 

$1,720,403

$7,496,245

0.2295

20

12%

0.3825

$10,531,723

$4,266,944

2.468

 

$2,224,130

$6,140,292

0.362

 

$1,252,114

$7,496,245

0.1670

 

 

 

 

 

 

 

 

 

 

 

 

 

 

25

4%

0.6829

$18,804,921

$4,266,944

4.407

 

$3,971,296

$6,140,292

0.647

 

$2,235,712

$7,496,245

0.2982

25

5%

0.6283

$17,301,207

$4,266,944

4.055

 

$3,653,736

$6,140,292

0.595

 

$2,056,936

$7,496,245

0.2744

25

6%

0.5803

$15,979,780

$4,266,944

3.745

 

$3,374,672

$6,140,292

0.550

 

$1,899,832

$7,496,245

0.2534

25

7%

0.5380

$14,814,026

$4,266,944

3.472

 

$3,128,484

$6,140,292

0.510

 

$1,761,236

$7,496,245

0.2349

25

12%

0.3870

$10,655,507

$4,266,944

2.497

 

$2,250,271

$6,140,292

0.366

 

$1,266,830

$7,496,245

0.1690














































Articulated Trucks

Front

 

Side

 

Rear

Period

Rate

Multiplier

PV Benefits

Cost

BCR

 

PV Benefits

Cost

BCR

 

PV Benefits

Cost

BCR

 

 

 

 

 

 

 

 

 

 

 

 

 

 

10

4%

0.4190

$19,270,737

$1,035,584

18.609

 

$3,269,895

$2,494,539

1.311

 

$1,513,218

$1,819,333

0.8317

10

5%

0.4000

$18,397,020

$1,035,584

17.765

 

$3,121,641

$2,494,539

1.251

 

$1,444,610

$1,819,333

0.7940

10

6%

0.3823

$17,585,006

$1,035,584

16.981

 

$2,983,857

$2,494,539

1.196

 

$1,380,847

$1,819,333

0.7590

10

7%

0.3659

$16,829,372

$1,035,584

16.251

 

$2,855,639

$2,494,539

1.145

 

$1,321,512

$1,819,333

0.7264

10

12%

0.2988

$13,744,348

$1,035,584

13.272

 

$2,332,167

$2,494,539

0.935

 

$1,079,263

$1,819,333

0.5932

 

 

 

 

 

 

 

 

 

 

 

 

 

 

15

4%

0.5769

$26,535,307

$1,035,584

25.624

 

$4,502,561

$2,494,539

1.805

 

$2,083,662

$1,819,333

1.1453

15

5%

0.5396

$24,819,720

$1,035,584

23.967

 

$4,211,457

$2,494,539

1.688

 

$1,948,947

$1,819,333

1.0712

15

6%

0.5059

$23,271,049

$1,035,584

22.471

 

$3,948,675

$2,494,539

1.583

 

$1,827,339

$1,819,333

1.0044

15

7%

0.4755

$21,869,892

$1,035,584

21.118

 

$3,710,924

$2,494,539

1.488

 

$1,717,314

$1,819,333

0.9439

15

12%

0.3600

$16,556,255

$1,035,584

15.987

 

$2,809,296

$2,494,539

1.126

 

$1,300,065

$1,819,333

0.7146

 

 

 

 

 

 

 

 

 

 

 

 

 

 

20

4%

0.6593

$30,326,871

$1,035,584

29.285

 

$5,145,920

$2,494,539

2.063

 

$2,381,391

$1,819,333

1.3089

20

5%

0.6093

$28,024,666

$1,035,584

27.062

 

$4,755,278

$2,494,539

1.906

 

$2,200,612

$1,819,333

1.2096

20

6%

0.5649

$25,984,907

$1,035,584

25.092

 

$4,409,168

$2,494,539

1.768

 

$2,040,442

$1,819,333

1.1215

20

7%

0.5255

$24,171,878

$1,035,584

23.341

 

$4,101,530

$2,494,539

1.644

 

$1,898,075

$1,819,333

1.0433

20

12%

0.3825

$17,592,362

$1,035,584

16.988

 

$2,985,105

$2,494,539

1.197

 

$1,381,425

$1,819,333

0.7593

 

 

 

 

 

 

 

 

 

 

 

 

 

 

25

4%

0.6829

$31,412,046

$1,035,584

30.333

 

$5,330,055

$2,494,539

2.137

 

$2,466,603

$1,819,333

1.3558

25

5%

0.6283

$28,900,217

$1,035,584

27.907

 

$4,903,843

$2,494,539

1.966

 

$2,269,364

$1,819,333

1.2474

25

6%

0.5803

$26,692,884

$1,035,584

25.776

 

$4,529,299

$2,494,539

1.816

 

$2,096,035

$1,819,333

1.1521

25

7%

0.5380

$24,745,590

$1,035,584

23.895

 

$4,198,878

$2,494,539

1.683

 

$1,943,126

$1,819,333

1.0680

25

12%

0.3870

$17,799,132

$1,035,584

17.188

 

$3,020,190

$2,494,539

1.211

 

$1,397,661

$1,819,333

0.7682


Download 5.27 Mb.

Share with your friends:
1   ...   30   31   32   33   34   35   36   37   ...   50



The database is protected by copyright ©ininet.org 2024
send message
    Main page
australian government does